Narva Developments Limited iXBRL


Relate AccountsProduction v2.1.11 v2.1.11 2016-01-01 The company was not dormant during the period The company was trading for the entire period The principal activity of the company is the construction of residential property. 20 September 2017 NI029250 2016-12-31 NI029250 2015-12-31 NI029250 2014-12-31 NI029250 2016-01-01 2016-12-31 NI029250 2015-01-01 2015-12-31 NI029250 uk-bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 NI029250 uk-bus:FullAccounts 2016-01-01 2016-12-31 NI029250 uk-bus:Director1 2016-01-01 2016-12-31 NI029250 uk-bus:CompanySecretary1 2016-01-01 2016-12-31 NI029250 uk-bus:RegisteredOffice 2016-01-01 2016-12-31 NI029250 uk-bus:Agent1 2016-01-01 2016-12-31 NI029250 uk-bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 NI029250 uk-core:ShareCapital 2016-12-31 NI029250 uk-core:ShareCapital 2015-12-31 NI029250 uk-core:RetainedEarningsAccumulatedLosses 2016-12-31 NI029250 uk-core:RetainedEarningsAccumulatedLosses 2015-12-31 NI029250 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2016-12-31 NI029250 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2015-12-31 NI029250 uk-bus:FRS102 2016-01-01 2016-12-31 NI029250 uk-core:PlantMachinery 2016-01-01 2016-12-31 NI029250 uk-core:FurnitureFittingsToolsEquipment 2016-01-01 2016-12-31 NI029250 uk-core:MotorVehicles 2016-01-01 2016-12-31 NI029250 uk-core:CurrentFinancialInstruments 2016-12-31 NI029250 uk-core:CurrentFinancialInstruments 2015-12-31 NI029250 uk-core:CurrentFinancialInstruments 2016-12-31 NI029250 uk-core:CurrentFinancialInstruments 2015-12-31 NI029250 uk-core:WithinOneYear 2016-12-31 NI029250 uk-core:WithinOneYear 2015-12-31 NI029250 uk-core:WithinOneYear 2016-12-31 NI029250 uk-core:WithinOneYear 2015-12-31 NI029250 uk-core:AfterOneYear 2016-12-31 NI029250 uk-core:AfterOneYear 2015-12-31 NI029250 uk-core:AfterOneYear 2016-12-31 NI029250 uk-core:AfterOneYear 2015-12-31 NI029250 uk-core:BetweenTwoFiveYears 2016-12-31 NI029250 uk-core:BetweenTwoFiveYears 2015-12-31 NI029250 uk-core:BetweenOneFiveYears 2016-12-31 NI029250 uk-core:BetweenOneFiveYears 2015-12-31 NI029250 uk-core:OtherMiscellaneousReserve 2015-12-31 NI029250 uk-core:OtherMiscellaneousReserve 2016-01-01 2016-12-31 NI029250 uk-core:AcceleratedTaxDepreciationDeferredTax 2016-12-31 NI029250 uk-core:TaxLossesCarry-forwardsDeferredTax 2016-12-31 NI029250 uk-core:OtherDeferredTax 2016-12-31 NI029250 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2016-12-31 NI029250 uk-core:OtherMiscellaneousReserve 2016-12-31 NI029250 uk-bus:OrdinaryShareClass1 2016-01-01 2016-12-31 NI029250 uk-bus:OrdinaryShareClass1 2016-12-31 NI029250 2016-01-01 2016-12-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
Company Number: NI029250
 
 
Narva Developments Limited
 
Unaudited Financial Statements
 
for the year ended 31 December 2016
Narva Developments Limited
DIRECTOR AND OTHER INFORMATION

 
Director Desmond Nugent
 
 
Company Secretary Ann Nugent
 
 
Company Number NI029250
 
 
Registered Office and Business Address 16 Fairhill Road
Cookstown
Co. Tyrone
BT80 8AQ
 
 
Accountants CavanaghKelly
Chartered Accountants
36-38 Northland Row
Dungannon
Co. Tyrone
BT71 6AP



Narva Developments Limited

CHARTERED ACCOUNTANTS' REPORT
to the Director on the unaudited financial statements of Narva Developments Limited for the year ended 31 December 2016
 
In accordance with our engagement letter and in order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of the company for the year ended 31 December 2016 which comprise the Income Statement, the Statement of Financial Position and the related notes from the company's accounting records and from information and explanations you have given to us.
 
This report is made solely to the director of Narva Developments Limited, in accordance with the terms of our engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Narva Developments Limited and state those matters that we have agreed to state to the director of Narva Developments Limited, in this report in accordance with the guidance of Chartered Accountants Ireland. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Narva Developments Limited and its director for our work or for this report.
 
We have carried out this engagement in accordance with guidance issued by Chartered Accountants Ireland and have complied with the ethical guidance laid down by Chartered Accountants Ireland relating to members undertaking the compilation of financial statements.
 
It is your duty to ensure that Narva Developments Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Narva Developments Limited. You consider that Narva Developments Limited is exempt from the statutory audit requirement for the year.
 
We have not been instructed to carry out an audit or a review of the financial statements of Narva Developments Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
 
 
__________________________________
CAVANAGHKELLY
Chartered Accountants
36-38 Northland Row
Dungannon
Co. Tyrone
BT71 6AP
 
20 September 2017



Narva Developments Limited
Company Number: NI029250
STATEMENT OF FINANCIAL POSITION
as at 31 December 2016

2016 2015
Notes £ £
 
Non-Current Assets
Property, plant and equipment 5 99,675 120,366
Investments 6 2 2
───────── ─────────
99,677 120,368
───────── ─────────
 
Current Assets
Inventories 7 5,759,466 5,639,145
Receivables 8 235,929 268,625
Cash and cash equivalents 1,284,473 1,163,176
───────── ─────────
7,279,868 7,070,946
───────── ─────────
Payables: Amounts falling due within one year 9 (2,843,802) (2,835,574)
───────── ─────────
Net Current Assets 4,436,066 4,235,372
───────── ─────────
Total Assets less Current Liabilities 4,535,743 4,355,740
 
Payables
Amounts falling due after more than one year 10 (3,818,262) (3,845,949)
 
Provisions for liabilities 11 (14,786) -
───────── ─────────
Net Assets 702,695 509,791
═════════ ═════════
Equity
Called up share capital 12 2 2
Income statement 702,693 509,789
───────── ─────────
Equity attributable to owners of the company 702,695 509,791
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Income Statement and Director's Report.
           
For the financial year ended 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The director confirms that the members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 of the Companies Act 2006.
           
The director acknowledges his responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Director and authorised for issue on 20 September 2017
           
           
________________________________          
Desmond Nugent          
Director          



Narva Developments Limited
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2016

   
1. GENERAL INFORMATION
 
Narva Developments Limited is a company limited by shares incorporated in Northern Ireland.
         
2. ACCOUNTING POLICIES
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company’s financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 December 2016 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006. These are the company's first set of financial statements prepared in accordance with FRS 102.
 
Basis of preparation
The financial statements have been prepared under the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets. The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Cash flow statement
The company has availed of the exemption in FRS 102 Section 1A from the requirement to prepare a Statement of Cash Flows because it is classified as a small company.
 
Consolidated accounts
The company is entitled to the exemption in accordance with section 297 of the Companies Act 2014 from the obligation to prepare group accounts.
 
Revenue
The revenue is recognised upon completion of sale of property to final customer.
 
Property, plant and equipment and depreciation
Property, plant and equipment are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of property, plant and equipment, less their estimated residual value, over their expected useful lives as follows:
 
  Plant and machinery - 25% Reducing Balance
  Fixtures, fittings and equipment - 25% Reducing Balance
  Motor vehicles - 25% Reducing Balance
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Leasing and Hire Purchases
Property, plant and equipment held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Statement of Financial Position at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Income Statement.
 
Investments
Investments held as fixed assets are stated at cost less provision for any permanent diminution in value. Income from other investments together with any related tax credit is recognised in the profit and loss account in the year in which it is receivable.
 
Inventories
Inventories are valued at the lower of cost and net realisable value.  Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items.  Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other receivables
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other payables
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Statement of Financial Position date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
 
   
3. ADOPTION OF FRS 102 SECTION 1A
 
This is the first set of financial statements prepared by Narva Developments Limited in accordance with accounting standards issued by the Financial Reporting Council, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” Section 1A (Small Entities). The company transitioned from previously extant Irish and UK GAAP to FRS 102 Section 1A as at 1 January 2015.
       
4. EMPLOYEES
 
During the year the average number of employees was 6.
 
  2016 2015
  Number Number
 
Administration and directors 6 6
  ═════════ ═════════
           
5. PROPERTY, PLANT AND EQUIPMENT
  Plant and Fixtures, Motor Total
  machinery fittings and vehicles  
    equipment    
  £ £ £ £
Cost
At 1 January 2016 66,465 7,102 128,354 201,921
Additions 3,634 - 8,900 12,534
  ───────── ───────── ───────── ─────────
At 31 December 2016 70,099 7,102 137,254 214,455
  ───────── ───────── ───────── ─────────
Depreciation
At 1 January 2016 41,499 2,095 37,961 81,555
Charge for the year 7,150 1,252 24,823 33,225
  ───────── ───────── ───────── ─────────
At 31 December 2016 48,649 3,347 62,784 114,780
  ───────── ───────── ───────── ─────────
Carrying amount
At 31 December 2016 21,450 3,755 74,470 99,675
  ═════════ ═════════ ═════════ ═════════
At 31 December 2015 24,966 5,007 90,393 120,366
  ═════════ ═════════ ═════════ ═════════
     
6. INVESTMENTS
  Group and
  participating
  interests/
  joint ventures
Investments £
Cost
 
At 31 December 2016 2
  ─────────
Carrying amount
At 31 December 2016 2
  ═════════
At 31 December 2015 2
  ═════════
             
       
7. INVENTORIES 2016 2015
  £ £
 
Land Bank 5,759,466 5,639,145
  ═════════ ═════════
       
8. RECEIVABLES 2016 2015
  £ £
 
Trade receivables 19,684 3,396
Amounts owed by group companies 54,848 24,697
Other debtors 153,670 221,990
Taxation 3,637 12,240
Prepayments and accrued income 4,090 6,302
  ───────── ─────────
  235,929 268,625
  ═════════ ═════════
       
9. PAYABLES 2016 2015
Amounts falling due within one year £ £
 
Net obligations under finance leases
and hire purchase contracts 27,687 27,687
Trade payables 172,797 211,421
Amounts owed to group companies 1,403,815 1,404,815
Taxation 2,822 1,905
Director's current account 839,757 840,017
Other creditors 10,972 10,972
Accruals 385,952 338,757
  ───────── ─────────
  2,843,802 2,835,574
  ═════════ ═════════
       
10. PAYABLES 2016 2015
Amounts falling due after more than one year £ £
 
Bank loan 3,525,300 3,525,300
Other loans 280,000 280,000
Finance leases and hire purchase contracts 12,962 40,649
  ───────── ─────────
  3,818,262 3,845,949
  ═════════ ═════════
 
Loans
Repayable between two and five years 3,805,300 3,805,300
  ═════════ ═════════
 
 
Net obligations under finance leases
and hire purchase contracts
Repayable within one year 27,687 27,687
Repayable between one and five years 12,962 40,649
  ───────── ─────────
  40,649 68,336
  ═════════ ═════════
 
The bank loan disclosed above is secured by the company.
         
11. PROVISIONS FOR LIABILITIES
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2016 2015
  £ £ £
 
At year start - - -
Charged to profit and loss 14,786 14,786 -
  ───────── ───────── ─────────
At year end 14,786 14,786 -
  ═════════ ═════════ ─────────
           
12. SHARE CAPITAL     2016 2015
      £ £
Description Number of shares Value of units    
 
Allotted, called up and fully paid
Ordinary Share Class 1 2 £1 each 2 2
 
      ═════════ ═════════
           
13. RELATED PARTY TRANSACTIONS
 
The company has availed of the exemption under FRS 102 in relation to the disclosure of transactions with group companies.
   
14. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES
 
At the year end a total of £839,757 was owed to the directors in respect of loans advanced to the company.